[YEELEE] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 1.58%
YoY- 52.29%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,057,810 799,208 690,450 658,290 699,775 767,650 757,721 5.71%
PBT 56,506 41,485 34,407 42,738 29,390 21,456 31,833 10.02%
Tax -12,019 -9,573 -7,394 -9,193 -7,363 -2,155 -7,400 8.41%
NP 44,487 31,912 27,013 33,545 22,027 19,301 24,433 10.49%
-
NP to SH 44,487 31,912 27,013 33,545 22,027 19,301 24,433 10.49%
-
Tax Rate 21.27% 23.08% 21.49% 21.51% 25.05% 10.04% 23.25% -
Total Cost 1,013,323 767,296 663,437 624,745 677,748 748,349 733,288 5.53%
-
Net Worth 572,932 518,340 350,519 321,236 288,887 270,015 253,289 14.55%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 8,420 6,379 5,388 5,306 4,387 4,392 4,387 11.46%
Div Payout % 18.93% 19.99% 19.95% 15.82% 19.92% 22.76% 17.96% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 572,932 518,340 350,519 321,236 288,887 270,015 253,289 14.55%
NOSH 187,122 182,257 179,606 176,882 175,508 175,711 175,517 1.07%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 4.21% 3.99% 3.91% 5.10% 3.15% 2.51% 3.22% -
ROE 7.76% 6.16% 7.71% 10.44% 7.62% 7.15% 9.65% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 565.30 438.50 384.42 372.16 398.71 436.88 431.71 4.59%
EPS 23.77 17.51 15.04 18.96 12.55 10.98 13.92 9.31%
DPS 4.50 3.50 3.00 3.00 2.50 2.50 2.50 10.28%
NAPS 3.0618 2.844 1.9516 1.8161 1.646 1.5367 1.4431 13.34%
Adjusted Per Share Value based on latest NOSH - 176,882
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 552.08 417.11 360.35 343.57 365.22 400.64 395.46 5.71%
EPS 23.22 16.66 14.10 17.51 11.50 10.07 12.75 10.49%
DPS 4.39 3.33 2.81 2.77 2.29 2.29 2.29 11.44%
NAPS 2.9902 2.7053 1.8294 1.6766 1.5077 1.4092 1.3219 14.55%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.36 2.12 1.40 1.26 0.85 0.84 0.92 -
P/RPS 0.42 0.48 0.36 0.34 0.21 0.19 0.21 12.23%
P/EPS 9.93 12.11 9.31 6.64 6.77 7.65 6.61 7.01%
EY 10.07 8.26 10.74 15.05 14.77 13.08 15.13 -6.55%
DY 1.91 1.65 2.14 2.38 2.94 2.98 2.72 -5.71%
P/NAPS 0.77 0.75 0.72 0.69 0.52 0.55 0.64 3.12%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 26/02/15 25/02/14 26/02/13 28/02/12 24/02/11 -
Price 2.59 2.16 1.90 1.44 0.82 0.86 0.95 -
P/RPS 0.46 0.49 0.49 0.39 0.21 0.20 0.22 13.06%
P/EPS 10.89 12.34 12.63 7.59 6.53 7.83 6.82 8.10%
EY 9.18 8.11 7.92 13.17 15.31 12.77 14.65 -7.48%
DY 1.74 1.62 1.58 2.08 3.05 2.91 2.63 -6.64%
P/NAPS 0.85 0.76 0.97 0.79 0.50 0.56 0.66 4.30%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment